Company Valuation: IRPC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 78,377 61,640 41,229 25,105 20,206 34,494 - -
Change - -21.35% -33.11% -39.11% -19.51% 70.71% - -
Enterprise Value (EV) 1 1,28,474 1,30,299 1,06,315 87,187 61,247 71,689 65,338 57,907
Change - 1.42% -18.41% -17.99% -29.75% 17.05% -8.86% -11.37%
P/E Ratio 5.41x -14.4x -14.4x -4.92x -5.82x 8.72x 16.2x 13.8x
PBR 0.9x 0.77x 0.54x 0.36x 0.31x 0.49x 0.49x 0.47x
PEG - 0x 0.4x -0.1x 0.2x -0x -0.3x 0.8x
Capitalization / Revenue 0.31x 0.19x 0.13x 0.08x 0.07x 0.11x 0.12x 0.12x
EV / Revenue 0.5x 0.4x 0.33x 0.28x 0.22x 0.24x 0.23x 0.21x
EV / EBITDA 4.45x 12.1x 19.6x 31.4x 9.87x 4.15x 5.45x 4.7x
EV / EBIT 7x 48.8x -32.9x -13.7x -19x 11.6x 22.4x 12x
EV / FCF 15.3x -10.4x 15.7x 14.5x 2.7x 8.14x 7.43x 6.43x
FCF Yield 6.55% -9.62% 6.36% 6.89% 37% 12.3% 13.5% 15.6%
Dividend per Share 2 0.22 0.07 0.03 0.03 0.01 0.027 0.0195 0.027
Rate of return 5.73% 2.32% 1.49% 2.44% 1.01% 1.6% 1.16% 1.6%
EPS 2 0.71 -0.21 -0.14 -0.25 -0.17 0.1938 0.1041 0.1222
Distribution rate 31% -33.3% -21.4% -12% -5.88% 13.9% 18.8% 22.1%
Net sales 1 2,55,115 3,24,800 3,19,047 3,14,833 2,79,572 3,04,734 2,86,029 2,79,340
EBITDA 1 28,877 10,727 5,437 2,773 6,204 17,262 11,994 12,325
EBIT 1 18,348 2,668 -3,229 -6,366 -3,221 6,187 2,921 4,809
Net income 1 14,505 -4,364 -2,923 -5,193 -3,571 5,070 1,926 2,614
Net Debt 1 50,097 68,659 65,086 62,082 41,041 37,195 30,844 23,414
Reference price 2 3.840 3.020 2.020 1.230 0.990 1.690 1.690 1.690
Nbr of stocks (in thousands) 2,04,10,591 2,04,10,591 2,04,10,591 2,04,10,591 2,04,10,591 2,04,10,591 - -
Announcement Date 08/02/22 07/02/23 13/02/24 10/02/25 17/02/26 - - -
1THB in Million2THB
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.98x0.24x4.21x1.55% 109.19Cr
8.94x0.65x4.47x5.25% 4.31TCr
5.72x0.39x3.89x3.05% 1.21TCr
14.61x0.34x11.01x2.79% 1.01TCr
8.27x0.33x3.94x12.09% 965.46Cr
18.3x - - - 491.94Cr
7.85x0.41x4.6x4.76% 482.41Cr
20.58x0.34x7.89x1.9% 374.49Cr
6x0.45x4.05x6.26% 360.63Cr
8.49x - - 1.89% 313.31Cr
Average 10.77x 0.39x 5.51x 4.39% 962.81Cr
Weighted average by Cap. 9.81x 0.51x 5.21x 5.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!